Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.07% first-year return on $200k initial cash invested.
-9.07%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$6,837
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,837 income − $8,352 expenses = $1,515 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,837
Total Expenses
$8,352
Mortgage P&I
63%
$4,311
Property Taxes
21%
$1,403
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752